[LBICAP] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[LBICAP] LBI CAPITAL BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 102.57%
YoY- 118.53%
Quarter Report
Latest QR
Upcoming QR
LBICAP's Result
LBICAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 9,422 12,504 51,588 7,184 5,770 46,690 130,202 -35.42%
PBT 246 3,106 22,048 372 -178 45,746 39,662 -57.10%
Tax -390 -580 -5,968 -276 -340 -2,334 -10,620 -42.31%
NP -144 2,526 16,080 96 -518 43,412 29,042 -
-
NP to SH -144 2,526 16,080 96 -518 43,412 29,042 -
-
Tax Rate 158.54% 18.67% 27.07% 74.19% - 5.10% 26.78% -
Total Cost 9,566 9,978 35,508 7,088 6,288 3,278 101,160 -32.47%
-
Net Worth 136,181 136,334 128,594 126,600 118,620 129,803 121,741 1.88%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 5,842 8,688 10,807 10,251 10,095 - -
Div Payout % - 231.31% 54.03% 11,257.65% 0.00% 23.26% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 136,181 136,334 128,594 126,600 118,620 129,803 121,741 1.88%
NOSH 109,210 101,538 98,592 82,160 80,589 72,112 73,338 6.85%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -1.53% 20.20% 31.17% 1.34% -8.98% 92.98% 22.31% -
ROE -0.11% 1.85% 12.50% 0.08% -0.44% 33.44% 23.86% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.06 12.84 59.37 9.31 7.88 64.75 177.54 -39.06%
EPS -0.14 2.60 18.50 0.00 0.00 60.20 39.60 -
DPS 0.00 6.00 10.00 14.00 14.00 14.00 0.00 -
NAPS 1.31 1.40 1.48 1.64 1.62 1.80 1.66 -3.86%
Adjusted Per Share Value based on latest NOSH - 82,160
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 8.30 11.02 45.45 6.33 5.08 41.13 114.70 -35.42%
EPS -0.13 2.23 14.17 0.08 -0.46 38.24 25.58 -
DPS 0.00 5.15 7.65 9.52 9.03 8.89 0.00 -
NAPS 1.1997 1.201 1.1328 1.1153 1.045 1.1435 1.0725 1.88%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.605 0.43 0.68 0.87 1.18 1.38 1.34 -
P/RPS 6.68 3.35 1.15 9.35 14.97 2.13 0.75 43.92%
P/EPS -436.76 16.58 3.67 699.58 -166.80 2.29 3.38 -
EY -0.23 6.03 27.22 0.14 -0.60 43.62 29.55 -
DY 0.00 13.95 14.71 16.09 11.86 10.14 0.00 -
P/NAPS 0.46 0.31 0.46 0.53 0.73 0.77 0.81 -8.99%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 25/08/20 22/08/19 28/08/18 10/08/17 26/08/16 25/08/15 -
Price 0.65 0.415 0.64 0.835 1.12 1.37 1.30 -
P/RPS 7.17 3.23 1.08 8.97 14.21 2.12 0.73 46.29%
P/EPS -469.24 16.00 3.46 671.44 -158.32 2.28 3.28 -
EY -0.21 6.25 28.92 0.15 -0.63 43.94 30.46 -
DY 0.00 14.46 15.63 16.77 12.50 10.22 0.00 -
P/NAPS 0.50 0.30 0.43 0.51 0.69 0.76 0.78 -7.13%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment